Back to all propertiesAnalyze InvestmentGenerate One-Pager
In Escrow
467 Ashley Ave
71269 • FEMA Zone X
Offer Price
$175,000
$108/sqft
Property Details
2
Beds
2
Baths
1,614
Sqft
197
Year
$1,900
Rent Est
-
RTP
Financial Analysis
Monthly Rent Estimate
$1,900
DSCR floor rent for loan qualification
Conservative
$1,900
Market
$2,100
META
$5,000
Cap Rate
8.47%
Cash on Cash
9.05%
Yearly NOI
$14,820
Yearly Cashflow
$3,643
Notes
Mother-in-law suite in back yard 15x20 with full bath - Potential for 2.75% assumable loan with Navy Federal - 131,500 remaining, 25% down to seller 43,500
Pricing
List Price$175,000
Offer Price$175,000
List $/Sqft$108
Offer $/Sqft$108
Property Tax (est)$1,750
Assignment
WholesalerGeoff
Due Diligence
Comps Analysis
Termite Inspection
Investment Analysis
Multi-scenario proforma
Property One-Pager
Print or save as PDF
Interested in this property?